Valuation AXELL Corporation

Stocks

Market Closed - Japan Exchange 04:30:00 18/09/26 pm AEST			5-day change	1st Jan Change
1,213.00 ^JPY	+2.10%		+6.78%	+0.41%

14/08/25	Tranche Update on AXELL Corporation's Equity Buyback Plan announced on June 16, 2025.	CI
13/08/25	AXELL Corporation's Equity Buyback announced on June 16, 2025, has closed with 225,000 shares, representing 2.06% for ¥226.22 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	10,646	11,513	19,466	21,294	11,948	11,513
Change	-	8.15%	69.07%	9.4%	-43.89%	-3.64%
Enterprise Value (EV) ¹	2,733	2,416	8,757	11,478	5,348	5,843
Change	-	-11.59%	262.37%	31.08%	-53.41%	9.26%
P/E	16.3x	13.3x	14.4x	12.1x	12.2x	9.41x
PBR	1.06x	1.09x	1.68x	1.67x	0.93x	0.85x
PEG	-	0.4x	0.3x	0.4x	-0.3x	0.3x
Capitalization / Revenue	1.18x	1.08x	1.34x	1.21x	0.78x	0.79x
EV / Revenue	0.3x	0.23x	0.6x	0.65x	0.35x	0.4x
EV / EBITDA	4.59x	2.74x	5.25x	4.57x	3.43x	3.32x
EV / EBIT	5.09x	2.88x	5.42x	4.73x	3.66x	3.51x
EV / FCF	32.7x	1.87x	6.55x	40.6x	-2.98x	76.3x
FCF Yield	3.06%	53.4%	15.3%	2.46%	-33.6%	1.31%
Dividend per Share ²	31	40	62	81	45	57
Rate of return	3.14%	3.76%	3.46%	4.16%	4.13%	5.33%
EPS ²	60.58	79.99	124.4	161.5	89.12	113.6
Distribution rate	51.2%	50%	49.8%	50.2%	50.5%	50.2%
Net sales ¹	8,999	10,666	14,474	17,570	15,244	14,656
EBITDA ¹	596	883	1,668	2,510	1,561	1,760
EBIT ¹	537	839	1,615	2,427	1,462	1,665
Net income ¹	670	865	1,353	1,771	978	1,230
Net Debt ¹	-7,913	-9,097	-10,709	-9,816	-6,600	-5,670
Reference price ²	986.00	1,064.00	1,791.00	1,949.00	1,090.00	1,069.00
Nbr of stocks (in thousands)	10,797	10,821	10,869	10,926	10,962	10,770
Announcement Date	30/6/21	24/6/22	23/6/23	21/6/24	18/6/25	16/6/26

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AXELL CORPORATION	-	-	-	-	83.23M
MEDIATEK INC.	68.95x	11.03x	55.35x	1.18%	236B
SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY)	48.24x	8.67x	15.53x	-.--%	96.3B
ELITE MATERIAL CO., LTD.	42.24x	9.02x	31.35x	1.3%	55.05B
SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD.	49.66x	-	-	0.19%	53.35B
UNIMICRON TECHNOLOGY CORP.	47.85x	8.48x	30.5x	1.01%	50.56B
SHENNAN CIRCUITS CO., LTD.	47.02x	8.11x	32.64x	0.84%	39.08B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD.	34.17x	8.23x	26.26x	0.55%	35.46B
METAX INTEGRATED CIRCUITS (SHANGHAI) CO., LTD.	921.98x	58.68x	1302.45x	-	33.12B
VICTORY GIANT TECHNOLOGY (HUIZHOU) CO.,LTD	26.05x	6.85x	20.59x	1.46%	32.36B
Average	142.91x	14.88x	189.33x	0.82%	63.16B
Weighted average by Cap.	99.38x	12.35x	110.44x	0.85%